| Revenue | DKK -52K | +23% |
| EBITDA | DKK -52K | -23% |
| Net profit | DKK 57K | -82% |
| Total assets | DKK 5,5M | +1% |
| Equity | DKK 5,5M | +1% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 13 | 40 | 33 | -19 | -16 | -19 | -52 | -54 | -44 | -55 | -48 | -45 | -43 | -52 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 334 | 90 | 247 | -19 | -16 | -19 | -52 | -54 | -44 | -55 | -48 | -45 | -43 | -52 |
| Depreciation & amort. | 282 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 52 | 90 | 247 | -19 | -16 | -19 | -52 | -54 | -44 | -55 | -48 | -45 | -43 | -52 |
| Net financials | 519 | 172 | 62 | 448 | -81 | 453 | 156 | 238 | 37 | 802 | -107 | -305 | 459 | 124 |
| Profit before tax | 235 | 263 | 309 | 430 | -97 | 434 | 104 | 184 | -7 | 747 | -155 | -350 | 416 | 71 |
| Tax | 21 | 46 | 35 | 101 | -16 | 94 | 23 | 41 | -1 | 164 | -34 | -77 | 91 | 14 |
| Net profit | 214 | 217 | 275 | 328 | -81 | 340 | 81 | 144 | -5 | 583 | -121 | -273 | 325 | 57 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.033 | 6.399 | 6.391 | 6.408 | 6.277 | 6.270 | 6.101 | 6.067 | 5.841 | 6.332 | 5.858 | 5.334 | 5.452 | 5.490 |
| Equity | 5.990 | 6.394 | 6.369 | 6.397 | 6.266 | 6.255 | 6.086 | 6.030 | 5.824 | 6.157 | 5.836 | 5.313 | 5.438 | 5.475 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 |
| Short-term debt | 42 | 5 | 16 | 11 | 11 | 15 | 15 | 37 | 16 | 175 | 21 | 20 | 14 | 14 |
| Total debt | 42 | 5 | 16 | 11 | 11 | 15 | 15 | 37 | 16 | 175 | 21 | 20 | 14 | 16 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JW Audit | Audit | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Jørgen Warberg | Audit | 0 companies |